Vous êtes sur la page 1sur 25

INV theme

History
Product

Business model

Segment breakup

Industry
Key Parameters
Peers
Reasons to buy
Guidance
Reasons not to BUY
Mental models

Stock template
% allocation
When to sell

Industry history

Prior probability

Company history
What all went WRONG IN INUDSTRY

Why Not something else

Portfolio aggregation risk

What can kill the idea


See key parameters

Why Re-rating
Ecosystem

See CF Analysis

Working capital
D/E =
Debt

Business model

BS analysis
Sh pattern

leverage =

Promoters

XX

FIIs & DIs

AVG [2006]

Profitability

PB

Valuation

Current [TTM]

EV/EBITA
Owner Earnings ~ = EBITA

EBITA excluding

ContrarianValueEdge.com

Capital employed

Revenue mix

Product wise [FY14]


Other

Segment breakup
EBITA mix

ContrarianValueEdge.com

Product level economics

Brand power

Pricing power

Economies of scale
Easy/difficult for competitor to replicate

Quality

Entry Barriers

Does it make life difficult for competitors?

Porter 5 forces

Environmental issues
Intensity of competition among existing players.

Scale, capacity
Competitive advantage
Access to skilled labour
Capital intensive ?

Business model

Threat of substitutes
Bargaining power of customers
Bargaining power of suppliers

Debt/EBITA
Debt/4yr avg OCF
Debt/4yr avg FCF

Bullet proof capital structure?

Debt repayment schedule


(EBITA+ interest )/Interest

ContrarianValueEdge.com

Consistency
LT
Durablility

Growth

ROCE

Predictability
No material growth

Equities = Bonds

Very HIGH growth NOT required


Certainty matters MORE over HIGHER GROWTH

Lower the better

Product [Business]

Capex + Working capital

Avoid businesses with Both HIGH

Capex
Working capital

Re-investment potential
Strong entry barriers

High RoCE

ContrarianValueEdge.com

Market perception

Margin expansion
PE expansion/Contraction

What will drive share price

Revenue growth

Price Risk
Business Risk

Growth

Key Risks

Scale of opportunity

Mgt Risk

Key Parameters
EBITA
Implied EV

50% decline in price after 3 yrs

Current EV

Yes

Ready to hold for 5-10 YRS

EV/EBITA [TTM]
Core EBITA FY14

Valuation

PB

ContrarianValueEdge.com

ContrarianValueEdge.com

Capital Allocation

Incl FA + Working capital


High Payout ratio, ROCE & Growth

Objective

Capital distribution [Div]


High quality business

How to judge mgt

Good ROE over a PERIOD OF TIME


Vision
Subjective

INTERVIEW

Size of opportunity
Threat

Probably OO 2 type operator


Integrity

Basant rule: Innocent till proven guilty


Red flags

Mgt

People

Competency

Operating skills

Vision
Execution
Compensation

Good business

High probability of good mgt

Remuneration

Bad quality business

High probability of bad mgt.


ContrarianValueEdge.com

1999-2002
2003-09
2010-14
2014

CCC

2002-08
2009-14

Receivable days

2014

Strong competitive advantage


Capacity utilisation

Gross profit

CCC = Cash conversion cycle


ContrarianValueEdge.com

Pain/Problems business solve

People
Product
Potential

Other positives
4Ps

Predictability

Reasons to buy

LT Trends

Strong competitive adv

ContrarianValueEdge.com

Other negatives

Reasons not to BUY

ContrarianValueEdge.com

No history of earnings power

What went wrong in past

Other negatives
Possibility of equity dilution

ContrarianValueEdge.com

Do Pre-mortem

What can kill the idea

ContrarianValueEdge.com

INR 30-36

1993-97

INR 40-48

1998-2011
53

FY12

58

FY13

60

FY14

INR USD

FY05-11
FY99-2002

ASP

FY97-98

xx

FY04-14
FY09-14

xx
xx

FY11-14

FY04-14

2009..14 = xx%
xx

Sales CAGR

USD terms

FY11-14

Margin analysis

xx
xx

EBITDA margin

Depreciation % sales
PBT breakup
xx

Interest % sales
xx

PBT Margin
xx
FY14

8 Y AVG

Asset turnover

Div Payout ratio

15 yr AVG

Du Pont analysis [4yrs AVG]

xx
Pre-tax RoA

PBT/Total assets

Profitability

xx
Leverage [Assets/Equity]
FY14 =1.8x
42%

Pre-tax ROE AVG

34%

Book tax rate

30%

Cash tax rate

Tax rate
x%

Net margin

Cash flow analysis

xx

1997-2001
xx

FY03-10
xx

xx

Capacity Utilisation

FY11
FY 14

xx

1997-2004
xx

2005

xx
xx

2007

Capacity

2008-11
xx

FY 14

EBITA
Asset turnover
ROIC
ROIC - Interest rate
ROIC + Spread * Debt-equity ratio

ROIC [4yrs avg]

Spread

Derived ROE

ContrarianValueEdge.com

xx
xx

FY99-2010
FY11-14

Power

FY02-11 avg
FY12-14
Capacity
Core sales

EBITDA margin

FY04 to 08

xxx

Emp cost
Emp cost CAGR

Margin analysis

7% CAGR
FY09 to 14
Capacity

Accounting adjustments

xx

FY 99-2001
xx

FY03-10

xx

FY12-14

Gross margin

ContrarianValueEdge.com

Reason Gross margin


FY 99-2001

FY12-14

Gross margin

FY03-10

ContrarianValueEdge.com

Distribution channels

Society trends

Is it a win-win situation for ecosystem

Exposure to inflation

Environmental issues

State of labour

Ecosystem

Changes in technology

Customers

Subtopic 1

Suppliers

Regulations
ContrarianValueEdge.com

ContrarianValueEdge.com

ContrarianValueEdge.com

ContrarianValueEdge.com

2009

2010

2011

2012

2014
1995
2008

History
2004

2002

2000

1999

1998

1997
ContrarianValueEdge.com

FY01-08
Receivable days

FY10-14
FY 14

xx

FG

NWC

FY 01-07

xx

Inventory
RM days

FY08-13
FY14

Cash flow analysis


% of sales

FY01-08

XX

FY11-14

XX

FY09 & 10

xx
XX

XX

ContrarianValueEdge.com

ContrarianValueEdge.com

ContrarianValueEdge.com

Working for business

Mental models
Working against business

ContrarianValueEdge.com

Detailed Annual report

Since 1999

Other positives

ContrarianValueEdge.com

Vous aimerez peut-être aussi